This is a Microsoft Excel 2003 worksheet that I designed
to assist in the calculation of the net proceeds available to the
Seller after the reduction of the purchase price by certain costs of
sale.

The "Short Sheet" report calculates the net proceeds after
reduction of the purchase price by the commission, the estimated
title charges, the State, County and Municipal Revenue Stamps,
survey and a homeowner/condominium association fee.

The "Detailed Sheet" report more closely resembles a Buyer/Seller
closing statement and includes most of the Seller charges that can
be estimated at the time of Listing, including all charges shown on
the "Short Sheet", together with the Real Estate Taxes unpaid and
prorated, the mortgage payoffs, the Seller's payment of any Buyer's
closing costs and home warranty. Additional lines are available for
insertion of any additional costs anticipated at the outset.

Both sheets make use of a municipal transfer tax calculator that
has been prepared with information available as of December 30,
2007.